0.450
Revenue¥B
0.944
0.952
0.958
0.997
1.035
1.041
1.083
1.135
1.173
1.211
0.496
3.19%
2.62%
89
11.66
Revenue growth%
2.95
3.01
1.50
0.93
3.73
1.94
0.40
2.90
3.02
1.57
20.41
1.94
2.42
29
24.69
Gross margin%
20.98
19.25
20.88
20.36
22.48
22.55
23.60
23.63
23.17
22.45
7.45
23.17
22.47
32
23.48
Operating margin%
27.51
29.71
32.60
31.66
29.97
29.68
30.80
32.95
31.86
33.30
9.09
31.86
31.23
57
5.32
Net margin%
26.85
29.10
31.66
31.25
29.15
30.94
30.40
28.01
26.12
25.47
22.52
28.01
29.13
78
24.41
P/E ratio (avg)x
16.91
16.99
15.61
17.38
16.77
15.69
16.26
15.68
16.17
16.06
30.81
16.06
16.21
92
31.03
EV/EBITx
12.71
13.41
14.30
12.71
12.17
12.18
11.19
11.65
10.30
10.59
30.76
11.19
12.18
46
16.88
FCF yield (avg)%
30.26
29.16
31.72
32.71
33.72
36.21
37.74
39.01
41.21
38.62
3.32
38.62
34.96
7
15.08
FCF margin%
26.73
28.73
29.43
26.75
28.93
31.01
30.79
32.39
29.50
32.06
17.91
31.01
29.47
26
0.221
FCF / Net incomex
0.390
0.385
0.400
0.418
0.445
0.441
0.471
0.451
0.492
0.464
0.776
0.464
0.443
82
18.03
ROIC%
23.44
21.77
21.22
22.55
21.77
23.61
25.83
26.35
28.08
29.61
17.17
26.35
23.53
67
20.87
Return on equity%
23.37
22.62
25.11
22.72
20.31
17.32
19.90
18.41
18.67
20.54
3.30
18.67
20.42
5
16.00
Return on assets%
6.96
9.46
8.70
8.70
8.56
9.88
12.03
10.25
11.08
8.31
12.50
10.25
9.08
8
0.78
EPS¥
0.89
1.01
0.92
1.02
0.97
0.93
1.01
1.14
1.09
1.19
0.80
4.13%
4.10%
—
3.60
EPS growth%
27.68
28.03
27.86
30.39
28.16
27.47
24.57
21.65
23.55
21.70
4.03
23.55
27.57
34
1.32
Bookvalue per sh¥
2.01
1.91
1.86
1.96
1.98
2.13
2.19
2.43
2.67
3.02
1.46
8.84%
5.72%
—
0.42
FCF per share¥
2.15
2.35
2.13
1.88
2.03
2.14
2.10
2.29
2.21
2.09
1.30
0.66%
0.36%
—
1.01
Dividend per sh¥
0.40
0.38
0.39
0.42
0.45
0.49
0.46
0.51
0.53
0.51
0.48
2.52%
2.23%
—
26.83
Div yield (avg)%
15.16
12.67
10.21
7.24
6.84
7.79
9.69
8.00
10.84
12.83
29.15
9.69
9.95
89
8.11
Payout ratio%
30.58
28.44
27.83
29.54
31.32
31.95
31.11
33.25
30.83
30.60
19.56
31.11
30.72
75
317.6
Shares (diluted)M
373.9
423.0
403.8
476.1
523.5
524.4
546.2
527.9
612.4
655.3
317.1
4.59%
6.06%
17
18.57
Buyback yield%
12.60
11.21
13.82
10.94
9.04
6.73
9.16
11.77
8.99
7.69
3.32
8.99
10.05
89
0.135
D/E ratiox
0.993
0.947
1.064
1.026
1.042
1.028
0.953
1.004
0.993
0.958
0.236
0.993
0.998
76
915.5
Enterprise value¥M
737.3
813.9
776.6
725.9
738.5
806.3
825.3
764.0
855.5
922.3
549.1
4.54%
2.10%
31
880.4
LT debt¥M
253.3
265.4
262.3
268.4
289.6
308.5
311.9
340.4
336.8
349.4
60.07
3.83%
4.76%
8
Revenue
¥1.211B
2.62%
1.00×
Cost of revenue
¥675.1M
2.44%
0.98×
Operating expenses
¥255.5M
2.73%
1.01×
Goodwill & intangibles
17.19%